Pénétration Rate

65%
Maintenance on
USD 75,780 40% USD 50,520

USD 150,420 40% USD 100,280

USD 224,700 40% USD 149,800

USD 303,720 40% USD 202,480

USD 382,200 40% USD 254,800

USD 465,300 40% USD 310,200

Repairs on
USD - 0% USD - 50% USD -
USD - 0% USD - 50% USD -
USD - 8% USD - 50% USD -
USD - 15% USD - 50% USD -
USD - 18% USD - 50% USD -
USD - 24% USD - 50% USD -
 Total gross profit
USD 50,520 USD - USD 50,520

USD 100,280 USD - USD 100,280

USD 149,800 USD - USD 149,800

USD 202,480 USD - USD 202,480

USD 254,800 USD - USD 254,800

USD 310,200 USD - USD 310,200

Retail price Cost price

RUR 126,300.00 RUR 75,780.00
RUR 250,700.00 RUR 150,420.00
RUR 374,500.00 RUR 224,700.00
RUR 506,200.00 RUR 303,720.00
RUR 637,000.00 RUR 382,200.00
RUR 775,500.00 RUR 465,300.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
 Gross profit by year I.E

USD 50,520 USD 252,600

USD 49,760 USD 248,800

USD 49,520 USD 247,600

USD 52,680 USD 263,400

USD 52,320 USD 261,600

USD 55,400 USD 277,000

USD 1,298,400
USD 850,000

USD 3,246,000

RUB 1,416,666.67
 Number of units

5 2016

5 2015

5 2014

5 2013

5 2012

5 2011

Your own profit on this model

30
Pénétration Rate

65%
Maintenance on
USD 75,780 40% USD 50,520

USD 150,420 40% USD 100,280

USD 224,700 40% USD 149,800

USD 303,720 40% USD 202,480

USD 382,200 40% USD 254,800

USD 465,300 40% USD 310,200

Repairs on
USD - 0% USD - 50% USD -
USD - 0% USD - 50% USD -
USD - 8% USD - 50% USD -
USD - 15% USD - 50% USD -
USD - 18% USD - 50% USD -
USD - 24% USD - 50% USD -
 Total gross profit
USD 50,520 USD - USD 50,520

USD 100,280 USD - USD 100,280

USD 149,800 USD - USD 149,800

USD 202,480 USD - USD 202,480

USD 254,800 USD - USD 254,800

USD 310,200 USD - USD 310,200

Retail price Cost price

RUR 126,300.00 RUR 75,780.00
RUR 250,700.00 RUR 150,420.00
RUR 374,500.00 RUR 224,700.00
RUR 506,200.00 RUR 303,720.00
RUR 637,000.00 RUR 382,200.00
RUR 775,500.00 RUR 465,300.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
 Gross profit by year I.E

USD 50,520 USD 252,600

USD 49,760 USD 248,800

USD 49,520 USD 247,600

USD 52,680 USD 263,400

USD 52,320 USD 261,600

USD 55,400 USD 277,000

USD 1,298,400
USD 850,000

USD 3,246,000

RUB 1,416,666.67
 Number of units

5 2016

5 2015

5 2014

5 2013

5 2012

5 2011

Your own profit on this model

30
Pénétration Rate

8%
Maintenance on S450
€ 1,755.00 40% € 1,170.00

€ 3,736.20 40% € 2,490.80

€ 5,535.60 40% € 3,690.40

€ 7,627.20 40% € 5,084.80

€ 9,514.80 40% € 6,343.20

€ 11,745.60 40% € 7,830.40

Repairs on S450
€ 25,000.00 0% € 0.00 50%
€ 25,000.00 4% € 1,000.00 50%
€ 25,000.00 6% € 1,500.00 50%
€ 25,000.00 10% € 2,500.00 50%
€ 25,000.00 14% € 3,500.00 50%
€ 25,000.00 20% € 5,000.00 50%
 Total gross profit S450
€ 1,170.00 € 0.00 € 1,170.00

€ 2,490.80 € 1,000.00 € 3,490.80

€ 3,690.40 € 3,000.00 € 6,690.40

€ 5,084.80 € 2,500.00 € 7,584.80

€ 6,343.20 € 3,500.00 € 9,843.20

€ 7,830.40 € 5,000.00 € 12,830.40

0 Retail price Cost price

€ 0.00 € 2,925.00 € 1,755.00
€ 1,000.00 € 6,227.00 € 3,736.20
€ 3,000.00 € 9,226.00 € 5,535.60
€ 2,500.00 € 12,712.00 € 7,627.20
€ 3,500.00 € 15,858.00 € 9,514.80
€ 5,000.00 € 19,576.00 € 11,745.60
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
Gross profit by year S450 I.E

€ 1,170.00 € 5,850.00

€ 2,320.80 € 16,245.60

€ 3,199.60 € 12,798.40

€ 894.40 € 8,049.60

€ 2,258.40 € 13,550.40

€ 2,987.20 € 23,897.60

€ 74,541.60
€ 6,000.00

€ 186,354.00

€ 10,000.00
 Number of units

5 2017

7 2016

4 2015

9 2014

6 2013

8 2012

0
Your own profit on this model
39
Pénétration Rate

65%
Maintenance on E57W
USD 75,780 40% USD 50,520

USD 150,420 40% USD 100,280

USD 224,700 40% USD 149,800

USD 303,720 40% USD 202,480

USD 382,200 40% USD 254,800

USD 465,300 40% USD 310,200

Repairs on E57W
USD - 0% USD - 50% USD -
USD - 0% USD - 50% USD -
USD - 8% USD - 50% USD -
USD - 15% USD - 50% USD -
USD - 18% USD - 50% USD -
USD - 24% USD - 50% USD -
 Total gross profit E57W
USD 50,520 USD - USD 50,520

USD 100,280 USD - USD 100,280

USD 149,800 USD - USD 149,800

USD 202,480 USD - USD 202,480

USD 254,800 USD - USD 254,800

USD 310,200 USD - USD 310,200

Retail price Cost price

RUR 126,300.00 RUR 75,780.00
RUR 250,700.00 RUR 150,420.00
RUR 374,500.00 RUR 224,700.00
RUR 506,200.00 RUR 303,720.00
RUR 637,000.00 RUR 382,200.00
RUR 775,500.00 RUR 465,300.00
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
 Gross profit by year E57W I.E

USD 50,520 USD 252,600

USD 49,760 USD 248,800

USD 49,520 USD 247,600

USD 52,680 USD 263,400

USD 52,320 USD 261,600

USD 55,400 USD 277,000

USD 1,298,400
USD 850,000

USD 3,246,000

RUB 1,416,666.67
 Number of units

5 2016

5 2015

5 2014

5 2013

5 2012

5 2011

Your own profit on this model

30
RUR 0.00
RUR 126,300.00
RUR 250,700.00
RUR 374,500.00
RUR 506,200.00
RUR 637,000.00
RUR 775,500.00
 5
5
5
5
5
5

850000

RUB 1,416,666.67